Total revenue of $526.0 million for the first fiscal quarter of 2019
GAAP Net Loss of $8.8 million, or ($0.09) per share, Adjusted EBITDA
of $50.1 million and Adjusted Net Income of $10.4 million, or $0.10 per
share
Reaffirms full year fiscal 2019 guidance of $2.4 billion to $2.47
billion in Total Revenue and $310 million to $318 million in Adjusted
EBITDA
PLYMOUTH MEETING, Pa.--(BUSINESS WIRE)--
BrightView Holdings, Inc. (NYSE: BV) (the “Company” or “BrightView”),
the leading commercial landscaping services company in the United
States, today reported unaudited results for the first quarter ended
December 31, 2018.
This press release features multimedia. View the full release here:
https://www.businesswire.com/news/home/20190207005088/en/
(Graphic: Business Wire)
First Quarter Fiscal 2019 Highlights
-
Total Revenues for the quarter totaled $526.0 million, a 4.6% decline
versus the prior year quarter, with 3.5% lower Maintenance Services
Segment revenues and 7.5% lower Development Services Segment revenues;
-
Net Loss of $8.8 million, or ($0.09) per share or net loss margin of
1.7%, compared to Net Income of $19.3 million, or $0.25 per share or
net income margin of 3.5%, in the prior year quarter;
-
Adjusted EBITDA of $50.1 million, or 24.5% below the prior year
quarter, with an Adjusted EBITDA margin of 9.5%;
-
Adjusted Net Income of $10.4 million, or $0.10 per share, compared to
Adjusted Net Income of $13.4 million, or $0.17 per share, in the prior
year quarter.
“Our financial results reflect the challenging prior-year hurricane
comparisons, our strategic Managed Exit initiative and other operating
conditions that we highlighted in our guidance on our November 2018
earnings conference call, as well as a slow start to the season for our
snow removal services. Since we planned for these seasonal and episodic
factors, we are not changing our outlook for full fiscal 2019. Our net
new sales, which will benefit the upcoming ‘green’ maintenance season,
are the highest they have been in three years; our development project
bookings are ahead of last year’s pace and our strong-on-strong
acquisition strategy already has added three companies with enough
expected revenue impact to reach our full year fiscal 2019 target of $75
million,” said Andrew Masterman, BrightView President and Chief
Executive Officer. “As we move through the year we will build on our
best-in-class operating foundation by executing against our key growth
drivers of maximizing existing customer relationships, adding new
customers to our portfolio, and expanding our national footprint.”
Unless indicated otherwise, the information in this release has been
adjusted to give effect to a 2.33839-for-one reverse stock split of the
Company’s common stock effected on June 8, 2018.
Adjusted EBITDA,
Adjusted EBITDA margin, Adjusted Net Income, Adjusted Free Cash Flow and
Adjusted Earnings per Share are non-GAAP measures. Refer to the
“Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP
Financial Measures” sections for more information.
Fiscal 2019 Results – Total BrightView
|
|
Total BrightView - Operating Highlights
|
|
|
|
Three Months Ended December 31,
|
($ in millions, except per share figures)
|
|
2018
|
|
|
2017
|
|
|
Change
|
Revenue
|
|
$
|
526.0
|
|
|
$
|
551.1
|
|
|
(4.6%)
|
Net (loss) income
|
|
$
|
(8.8
|
)
|
|
$
|
19.3
|
|
|
-145.7%
|
Adjusted EBITDA
|
|
$
|
50.1
|
|
|
$
|
66.4
|
|
|
(24.5%)
|
Adjusted EBITDA Margin
|
|
|
9.5
|
%
|
|
|
12.1
|
%
|
|
-260 bps
|
Adjusted Net Income
|
|
$
|
10.4
|
|
|
$
|
13.4
|
|
|
(22.4%)
|
Earnings per Share, GAAP
|
|
$
|
(0.09
|
)
|
|
$
|
0.25
|
|
|
-136.0%
|
Earnings per Share, Adjusted
|
|
$
|
0.10
|
|
|
$
|
0.17
|
|
|
(41.6%)
|
|
|
|
|
|
|
|
|
|
|
|
For the first quarter fiscal 2019, total revenue decreased 4.6% to
$526.0 million due to a decline in the Maintenance Services Segment and
Development Services Segment revenue. Total Adjusted EBITDA declined
24.5% driven by decreases in the Maintenance Services Segment, due to
hurricane and snow removal comparisons, and the Development Services
Segment Adjusted EBITDA, due mostly to comparisons with large project
work in the prior year, as discussed further below.
Fiscal 2019 Results – Segments
|
|
|
|
|
|
|
|
|
|
|
Maintenance Services - Operating Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
($ in millions)
|
|
2018
|
|
|
2017
|
|
|
Change
|
Landscape Maintenance
|
|
$
|
344.6
|
|
|
$
|
353.1
|
|
|
(2.4%)
|
Snow Removal
|
|
$
|
48.0
|
|
|
$
|
53.6
|
|
|
(10.5%)
|
Total Revenue
|
|
$
|
392.5
|
|
|
$
|
406.7
|
|
|
(3.5%)
|
Adjusted EBITDA
|
|
$
|
48.7
|
|
|
$
|
60.6
|
|
|
(19.6%)
|
Adjusted EBITDA Margin
|
|
|
12.4
|
%
|
|
|
14.9
|
%
|
|
-250 bps
|
Capital Expenditures
|
|
$
|
11.1
|
|
|
$
|
6.7
|
|
|
66.3%
|
|
|
|
|
|
|
|
|
|
|
|
For the first quarter fiscal 2019, revenue in the Maintenance Services
Segment decreased 3.5% to $392.5 million. Landscape Maintenance Services
revenue decreased 2.4%. Acquisitions added 6.4% but were partially
offset by an 8.9% negative revenue contribution from commercial
landscaping. Within this result, was a difficult comparison with the
revenue related to Hurricane Irma and Maria clean-up, the final
quarterly impact from the prior-year turnover of national accounts, and
lower revenue due to Managed Exits as the Company strategically reduced
the number of less profitable accounts established in previous years.
Snow removal services revenue decreased 10.5% due to lower
year-over-year snowfall in key geographies.
Adjusted EBITDA for the Maintenance Services Segment in the quarter
decreased 19.6% to $48.7 million, with the Adjusted EBITDA margin
decreasing 250 basis points versus the prior year quarter. The decline
in segment profitability was mainly a result of higher-margin hurricane
clean-up activity in the first quarter of fiscal 2018 and a decline in
the contribution from snow removal services due to timing and below
average snowfall during the quarter compared to the prior year quarter.
|
|
|
|
|
|
|
|
|
|
|
Development Services - Operating Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
($ in millions)
|
|
2018
|
|
|
2017
|
|
|
Change
|
Revenue
|
|
$
|
134.4
|
|
|
$
|
145.2
|
|
|
(7.5%)
|
Adjusted EBITDA
|
|
$
|
17.0
|
|
|
$
|
20.5
|
|
|
(16.8%)
|
Adjusted EBITDA Margin
|
|
|
12.7
|
%
|
|
|
14.1
|
%
|
|
-140 bps
|
Capital Expenditures
|
|
$
|
3.2
|
|
|
$
|
0.9
|
|
|
250.6%
|
|
|
|
|
|
|
|
|
|
|
|
Revenues for the Development Services Segment decreased 7.5% to $134.4
million for the first quarter fiscal 2019. Project revenue derived from
Maintenance Services acquisitions contributed to offset a comparison
against the prior year period due to timing of work performed on certain
large projects.
Adjusted EBITDA for the Development Services Segment decreased 16.8% to
$17.0 million in the quarter, negatively affected by the decrease in net
revenue described above, coupled with an increase in costs related to
timing of work performed.
|
|
|
|
|
|
|
|
|
|
|
Total BrightView Cash Flow Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
($ in millions)
|
|
2018
|
|
|
2017
|
|
|
Change
|
Cash Provided by Operating Activities
|
|
$
|
6.4
|
|
|
$
|
82.5
|
|
|
(92.2%)
|
Adjusted Free Cash Flow
|
|
$
|
(9.1
|
)
|
|
$
|
75.0
|
|
|
(112.1%)
|
Capital Expenditures
|
|
$
|
17.3
|
|
|
$
|
29.8
|
|
|
(41.8%)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities for the quarter ended December
31, 2018 was $6.4 million, compared to $82.5 million for the prior year.
Adjusted Free Cash Flow for the quarter ended December 31, 2018 was cash
used of $9.1 million, a decrease in cash generation of $84.1 million
over the prior year. The decreases are reflective of lower working
capital in the quarter primarily driven by timing of payments of
accounts payables and other liabilities.
For the quarter ended December 31, 2018, capital expenditures were $17.3
million, compared with $29.8 million last year, driven by the purchase
of legacy ValleyCrest facilities for $21.6 million in the prior year
period. The Company also generated proceeds from the sale of property
and equipment of $1.8 million and $0.7 million in the first quarters of
fiscal 2019 and 2018, respectively. Net of the legacy asset purchase and
the proceeds from the sale of property and equipment in each year,
capital expenditures represented 3.0% and 1.4% of revenue in the first
quarters of fiscal 2019 and 2018, respectively.
|
|
|
|
|
|
|
|
|
|
|
Total BrightView Balance Sheet Metrics
|
|
|
|
|
|
|
|
|
|
|
($ in millions)
|
|
December 31,
2018
|
|
|
September 30,
2018
|
|
|
Change
|
Total Financial Debt1 |
|
$
|
1,179.1
|
|
|
$
|
1,184.4
|
|
|
(0.4%)
|
Total Cash & Equivalents
|
|
$
|
17.7
|
|
|
$
|
35.2
|
|
|
(49.7%)
|
Total Net Financial Debt2 to Adjusted EBITDA ratio
|
|
4.1x
|
|
|
3.8x
|
|
|
-0.3x
|
1Total Financial Debt includes total long-term debt, net
of original issue discount, and capital lease obligations
|
2Total Net Financial Debt equals Total Financial Debt
minus Total Cash & Equivalents
|
|
As of December 31, 2018, the Company’s Total Net Financial Debt was
$1.161 billion, an increase of $12.2 million compared to $1.149 billion
at the prior fiscal year end. Combined with lower Adjusted EBITDA
generation for the quarter, the change in the Company’s net debt led to
a Total Net Financial Debt to Adjusted EBITDA ratio of 4.1x as of
December 31, 2018.
Recent Developments
Acquisition of Emerald Landscape Company, Inc.
On January 10, BrightView announced that it had acquired Emerald
Landscape Company, Inc. (“Emerald”), a preeminent commercial landscaping
company located in California’s Bay Area. Terms of the transaction were
not disclosed.
Emerald specializes in commercial landscape maintenance, enhancement,
tree care, turf management and irrigation services, employing more than
200 highly skilled team members. It operates branches in the key Bay
Area markets of Livermore, Hayward, Concord, San Jose, Manteca, and
Tracy.
Acquisition of Benchmark Landscapes
At the beginning of February, BrightView acquired Benchmark Landscapes,
LLC (“Benchmark”), a leading commercial landscape service company in
Central Texas. Terms of the transaction were not disclosed.
Benchmark offers a full suite of commercial landscaping solutions,
including grounds management, landscape enhancement and arbor services.
With over 200 employees, the company covers a service area from Austin
to San Antonio, inclusive of the San Marcos and New Braunfels areas as
well as Corpus Christi.
Conference Call Information
A conference call to discuss the first quarter fiscal 2019 financial
results is scheduled for February 7, 2019, at 10 a.m. Eastern Standard
Time. The U.S. toll free dial-in for the conference call is (877)
273-7124 and the international dial-in is (647) 689-5396. The conference
passcode is 7383949. A live audio webcast of the conference call will be
available on the Company’s investor website https://investor.brightview.com,
where presentation materials will be posted prior to the call.
A telephone replay will be available shortly after the broadcast through
February 14, 2019, by dialing 800-585-8367 from the U.S., and entering
conference passcode 7383949. A replay of the audio webcast also will be
archived on the Company’s investor website.
About BrightView
BrightView is the largest provider of commercial landscaping services in
the United States. Through its team of approximately 20,000 employees,
BrightView provides services ranging from landscape maintenance and
enhancements to tree care and landscape development for thousands of
customers’ properties, including corporate and commercial properties,
HOAs, public parks, hotels and resorts, hospitals and other healthcare
facilities, educational institutions, restaurants and retail, and golf
courses, among others.
Forward Looking Statements
This press release contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended (the
“Securities Act”) and Section 21E of the Securities Exchange Act of
1934. These statements include, but are not limited to, statements
related to our expectations regarding the performance of our industry,
growth strategy, goals and expectations concerning our market position,
future operations, margins, profitability, capital expenditures,
liquidity and capital resources and other financial and operating
information. You can identify these forward-looking statements by the
use of words such as “outlook,” “guidance,” “believes,” “expects,”
“potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,”
“projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates”
or the negative version of these words or other comparable words. Such
forward-looking statements are subject to various risks, uncertainties
and factors, including general economic and financial conditions;
competitive industry pressures; the failure to retain certain current
customers, renew existing customer contracts and obtain new customer
contracts; a determination by customers to reduce their outsourcing or
use of preferred vendors; the dispersed nature of our operating
structure; our ability to implement our business strategies and achieve
our growth objectives; acquisition and integration risks; the seasonal
nature of our landscape maintenance services; our dependence on weather
conditions; increases in prices for raw materials and fuel; product
shortages and the loss of key suppliers; our ability to accurately
estimate costs of a contract; the conditions and periodic fluctuations
of real estate markets, including residential and commercial
construction; our ability to retain our executive management and other
key personnel; our ability to attract and retain trained workers and
third-party contractors and re-employ seasonal workers; any failure to
properly verify employment eligibility of our employees; subcontractors
taking actions that harm our business; our recognition of future
impairment charges; laws and governmental regulations, including those
relating to employees, wage and hour, immigration, human health and
safety and transportation; environmental, health and safety laws and
regulations; the impact of any adverse litigation judgments or
settlements resulting from legal proceedings relating to our business
operations; increase in on-job accidents involving employees; any
failure, inadequacy, interruption, security failure or breach of our
information technology systems; any failure to protect the security of
personal information about our customers, employees and third parties;
our ability to adequately protect our intellectual property; occurrence
of natural disasters, terrorist attacks or other external events; our
ability to generate sufficient cash flow to satisfy our significant debt
service obligations; our ability to obtain additional financing to fund
future working capital, capital expenditures, investments or
acquisitions, or other general corporate requirements; restrictions
imposed by our debt agreements that limit our flexibility in operating
our business; increases in interest rates increasing the cost of
servicing our substantial indebtedness; and counterparty credit
worthiness risk or risk of non-performance with respect to derivative
financial instruments. Additional factors that could cause BrightView’s
results to differ materially from those described in the forward-looking
statements can be found under “Item 1A. Risk Factors” in our Form 10-K
for the fiscal year ended September 30, 2018, and our quarterly report
on Form 10-Q for the first quarter fiscal 2019, as such factors may be
updated from time to time in our periodic filings with the SEC, which
are accessible on the SEC’s website at www.sec.gov.
Accordingly, there are or will be important factors that could cause
actual outcomes or results to differ materially from those indicated in
these statements. These factors should not be construed as exhaustive
and should be read in conjunction with the other cautionary statements
that are included in this release and in our filings with the SEC. Any
forward-looking statement made in this press release speaks only as of
the date on which it was made. We undertake no obligation to publicly
update or review any forward-looking statement, whether as a result of
new information, future developments or otherwise, except as required by
law.
Non-GAAP Financial Measures
To supplement the Company’s financial information presented in
accordance with GAAP and aid understanding of the Company’s business
performance, the Company uses certain non-GAAP financial measures,
namely “Adjusted EBITDA”, “Adjusted EBITDA Margin”, “Adjusted Net
Income” “Adjusted Earnings per Share” and “Adjusted Free Cash Flow”. We
believe Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income,
Adjusted Earnings per Share and Adjusted Free Cash Flow assist investors
and in comparing our results across reporting periods on a consistent
basis by excluding items that we do not believe are indicative of our
core operating performance. Management believes these non-GAAP financial
measures are useful to investors in highlighting trends in our operating
performance, while other measures can differ significantly depending on
long-term strategic decisions regarding capital structure, the tax
jurisdictions in which we operate and capital investments. Management
regularly uses these measures as tools in evaluating our operating
performance, financial performance and liquidity. Management uses
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted
Earnings per Share and Adjusted Free Cash Flow to supplement comparable
GAAP measures in the evaluation of the effectiveness of our business
strategies, to make budgeting decisions, to establish discretionary
annual incentive compensation and to compare our performance against
that of other peer companies using similar measures. In addition, we
believe that Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net
Income, Adjusted Net Income per Share and Adjusted Free Cash Flow are
frequently used by investors and other interested parties in the
evaluation of issuers, many of which also present Adjusted EBITDA,
Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Earnings per Share
and Adjusted Free Cash Flow when reporting their results in an effort to
facilitate an understanding of their operating and financial results and
liquidity. Management supplements GAAP results with non-GAAP financial
measures to provide a more complete understanding of the factors and
trends affecting the business than GAAP results alone.
Adjusted EBITDA: We define Adjusted EBITDA as net income (loss) before
interest, taxes, depreciation and amortization, as further adjusted to
exclude certain non-cash, non-recurring and other adjustment items.
Adjusted EBITDA Margin: We define Adjusted EBITDA Margin as Adjusted
EBITDA, defined above, divided by Net Service Revenues.
Adjusted Net Income: We define Adjusted Net Income as net income (loss)
including interest and depreciation, and excluding other items used to
calculate Adjusted EBITDA and further adjusted for the tax effect of
these exclusions and the removal of the discrete tax items.
Adjusted Earnings per Share: We define Adjusted Earnings per Share as
Adjusted Net Income divided by the weighted average number of common
shares outstanding for the period.
Adjusted Free Cash Flow: We define Adjusted Free Cash Flow as cash flows
from operating activities less capital expenditures, net of proceeds
from the sale of property and equipment, further adjusted for the
acquisition of certain legacy properties associated with our acquired
ValleyCrest business.
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted
Earnings per Share and Adjusted Free Cash Flow are not recognized terms
under GAAP and should not be considered as an alternative to net income
(loss) or the ratio of net income (loss) to net revenue as a measure of
financial performance, cash flows provided by operating activities as a
measure of liquidity, or any other performance measure derived in
accordance with GAAP. Additionally, these measures are not intended to
be a measure of free cash flow available for management’s discretionary
use as they do not consider certain cash requirements such as interest
payments, tax payments and debt service requirements. The presentations
of these measures have limitations as analytical tools and should not be
considered in isolation, or as a substitute for analysis of our results
as reported under GAAP. Because not all companies use identical
calculations, the presentations of these measures may not be comparable
to other similarly titled measures of other companies and can differ
significantly from company to company.
|
BrightView Holdings, Inc.
|
Consolidated Balance Sheets
|
(Unaudited)
|
|
|
|
|
|
|
|
(in millions)*
|
|
December 31,
2018
|
|
September 30,
2018
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
17.7
|
|
|
$
|
35.2
|
|
Accounts receivable, net
|
|
|
298.1
|
|
|
|
317.1
|
|
Unbilled revenue
|
|
|
93.2
|
|
|
|
99.9
|
|
Inventories
|
|
|
25.2
|
|
|
|
23.8
|
|
Other current assets
|
|
|
58.2
|
|
|
|
55.2
|
|
Total current assets
|
|
|
492.5
|
|
|
|
531.2
|
|
Property and equipment, net
|
|
|
255.4
|
|
|
|
256.8
|
|
Intangible assets, net
|
|
|
275.3
|
|
|
|
290.5
|
|
Goodwill
|
|
|
1,769.2
|
|
|
|
1,766.8
|
|
Other assets
|
|
|
44.5
|
|
|
|
46.7
|
|
Total assets
|
|
|
2,836.9
|
|
|
|
2,891.9
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
81.1
|
|
|
$
|
93.6
|
|
Current portion of long-term debt
|
|
|
10.4
|
|
|
|
13.0
|
|
Deferred revenue
|
|
|
77.4
|
|
|
|
72.5
|
|
Current portion of self-insurance reserves
|
|
|
43.9
|
|
|
|
34.5
|
|
Accrued expenses and other current liabilities
|
|
|
85.4
|
|
|
|
117.9
|
|
Total current liabilities
|
|
|
298.2
|
|
|
|
331.5
|
|
Long-term debt, net
|
|
|
1,139.6
|
|
|
|
1,141.3
|
|
Deferred tax liabilities
|
|
|
62.6
|
|
|
|
67.2
|
|
Self-insurance reserves
|
|
|
82.4
|
|
|
|
93.4
|
|
Other liabilities
|
|
|
33.1
|
|
|
|
31.2
|
|
Total liabilities
|
|
|
1,616.1
|
|
|
|
1,664.6
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; 50 shares authorized; no shares
issued or outstanding as of December 31, 2018 and September 30,
2018
|
|
|
—
|
|
|
|
—
|
|
Common stock, $0.01 par value; 500 shares authorized; 105 and 104
shares issued and outstanding as of December 31, 2018 and
September 30, 2018, respectively
|
|
|
1.1
|
|
|
|
1.0
|
|
Additional paid-in-capital
|
|
|
1,432.2
|
|
|
|
1,426.3
|
|
Accumulated deficit
|
|
|
(199.6
|
)
|
|
|
(189.6
|
)
|
Accumulated other comprehensive loss
|
|
|
(12.9
|
)
|
|
|
(10.4
|
)
|
Total stockholders’ equity
|
|
|
1,220.8
|
|
|
|
1,227.3
|
|
Total liabilities and stockholders’ equity
|
|
$
|
2,836.9
|
|
|
$
|
2,891.9
|
|
|
|
|
|
|
|
|
|
|
(*) Amounts may not total due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BrightView Holdings, Inc.
|
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
2018
|
|
|
December 31, 2017
|
|
(in millions)*
|
|
|
|
|
|
|
|
|
Net service revenues
|
|
$
|
526.0
|
|
|
$
|
551.1
|
|
Cost of services provided
|
|
|
394.1
|
|
|
|
408.5
|
|
Gross profit
|
|
|
131.9
|
|
|
|
142.6
|
|
Selling, general and administrative expense
|
|
|
110.1
|
|
|
|
119.8
|
|
Amortization expense
|
|
|
15.1
|
|
|
|
31.0
|
|
Income (loss) from operations
|
|
|
6.6
|
|
|
|
(8.3
|
)
|
Other (expense) income
|
|
|
(1.5
|
)
|
|
|
1.0
|
|
Interest expense
|
|
|
17.1
|
|
|
|
24.9
|
|
Loss before income taxes
|
|
|
(12.0
|
)
|
|
|
(32.2
|
)
|
Income tax benefit
|
|
|
3.1
|
|
|
|
51.5
|
|
Net (loss) income
|
|
$
|
(8.8
|
)
|
|
$
|
19.3
|
|
(Loss) earnings per share:
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
$
|
(0.09
|
)
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
BrightView Holdings, Inc.
|
Segment Reporting
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
2018
|
|
|
December 31, 2017
|
|
(in millions)*
|
|
|
|
|
|
|
|
|
Maintenance Services
|
|
$
|
392.5
|
|
|
$
|
406.7
|
|
Development Services
|
|
|
134.4
|
|
|
|
145.2
|
|
Eliminations
|
|
|
(0.9
|
)
|
|
|
(0.8
|
)
|
Net Service Revenues
|
|
$
|
526.0
|
|
|
$
|
551.1
|
|
Maintenance Services
|
|
$
|
48.7
|
|
|
$
|
60.6
|
|
Development Services
|
|
|
17.0
|
|
|
|
20.5
|
|
Corporate
|
|
|
(15.6
|
)
|
|
|
(14.6
|
)
|
Adjusted EBITDA
|
|
$
|
50.1
|
|
|
$
|
66.4
|
|
Maintenance Services
|
|
|
11.1
|
|
|
|
6.7
|
|
Development Services
|
|
|
3.2
|
|
|
|
0.9
|
|
Corporate
|
|
|
3.1
|
|
|
|
22.2
|
|
Capital Expenditures
|
|
$
|
17.3
|
|
|
$
|
29.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) Amounts may not total due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BrightView Holdings, Inc.
|
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
(in millions)*
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(8.8
|
)
|
|
$
|
19.3
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
19.3
|
|
|
|
21.1
|
|
Amortization of intangible assets
|
|
|
15.1
|
|
|
|
31.0
|
|
Amortization of financing costs and original issue discount
|
|
|
0.9
|
|
|
|
2.7
|
|
Deferred taxes
|
|
|
(3.8
|
)
|
|
|
(52.6
|
)
|
Equity-based compensation
|
|
|
5.9
|
|
|
|
1.5
|
|
Hedge ineffectiveness and realized (loss) gains
|
|
|
-
|
|
|
|
1.5
|
|
Provision for doubtful accounts
|
|
|
0.9
|
|
|
|
0.2
|
|
Other non-cash activities, net
|
|
|
(0.7
|
)
|
|
|
3.1
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
18.3
|
|
|
|
31.0
|
|
Unbilled and deferred revenue
|
|
|
9.6
|
|
|
|
9.6
|
|
Inventories
|
|
|
(1.2
|
)
|
|
|
1.5
|
|
Other operating assets
|
|
|
(0.5
|
)
|
|
|
(16.0
|
)
|
Accounts payable and other operating liabilities
|
|
|
(48.7
|
)
|
|
|
28.6
|
|
Net cash provided by operating activities
|
|
|
6.4
|
|
|
|
82.5
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(17.3
|
)
|
|
|
(29.8
|
)
|
Proceeds from sale of property and equipment
|
|
|
1.8
|
|
|
|
0.7
|
|
Business acquisitions, net of cash acquired
|
|
|
(1.9
|
)
|
|
|
(3.2
|
)
|
Other investing activities, net
|
|
|
0.1
|
|
|
|
(0.3
|
)
|
Net cash used in investing activities
|
|
|
(17.3
|
)
|
|
|
(32.7
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Repayments of capital lease obligations
|
|
|
(1.5
|
)
|
|
|
(1.2
|
)
|
Repayments of debt
|
|
|
(5.2
|
)
|
|
|
(7.5
|
)
|
Proceeds from issuance of common stock, net of share issuance costs
|
|
|
-
|
|
|
|
0.1
|
|
Proceeds from receivables financing agreement
|
|
|
-
|
|
|
|
20.0
|
|
Repurchase of common stock and distributions
|
|
|
-
|
|
|
|
(0.5
|
)
|
Net cash (used in) provided by financing activities
|
|
|
(6.7
|
)
|
|
|
10.9
|
|
Net change in cash and cash equivalents
|
|
|
(17.5
|
)
|
|
|
60.7
|
|
Cash and cash equivalents, beginning of period
|
|
|
35.2
|
|
|
|
12.8
|
|
Cash and cash equivalents, end of period
|
|
$
|
17.7
|
|
|
$
|
73.5
|
|
|
|
|
|
|
|
|
|
|
(*) Amounts may not total due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BrightView Holdings, Inc.
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
(in millions)*
|
|
2018
|
|
|
2017
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(8.8
|
)
|
|
$
|
19.3
|
|
Plus:
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
17.1
|
|
|
|
24.9
|
|
Income tax benefit
|
|
|
(3.1
|
)
|
|
|
(51.5
|
)
|
Depreciation expense
|
|
|
19.3
|
|
|
|
21.1
|
|
Amortization expense
|
|
|
15.1
|
|
|
|
31.0
|
|
Establish public company financial reporting compliance (a)
|
|
|
0.4
|
|
|
|
2.6
|
|
Business transformation and integration costs (b)
|
|
|
4.2
|
|
|
|
16.8
|
|
Equity-based compensation (c)
|
|
|
5.9
|
|
|
|
1.5
|
|
Management fees (d)
|
|
|
—
|
|
|
|
0.6
|
|
Adjusted EBITDA
|
|
$
|
50.1
|
|
|
$
|
66.4
|
|
Adjusted Net Income
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(8.8
|
)
|
|
$
|
19.3
|
|
Plus:
|
|
|
|
|
|
|
|
|
Amortization expense
|
|
|
15.1
|
|
|
|
31.0
|
|
Establish public company financial reporting compliance (a)
|
|
|
0.4
|
|
|
|
2.6
|
|
Business transformation and integration costs (b)
|
|
|
4.2
|
|
|
|
16.8
|
|
Equity-based compensation (c)
|
|
|
5.9
|
|
|
|
1.5
|
|
Management fees (d)
|
|
|
—
|
|
|
|
0.6
|
|
Income tax adjustment (e)
|
|
|
(6.4
|
)
|
|
|
(58.6
|
)
|
Adjusted Net Income
|
|
$
|
10.4
|
|
|
$
|
13.4
|
|
Free Cash Flow and Adjusted Free Cash Flow
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
$
|
6.4
|
|
|
$
|
82.5
|
|
Minus:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
17.3
|
|
|
|
29.8
|
|
Plus:
|
|
|
|
|
|
|
|
|
Proceeds from sale of property and equipment
|
|
|
1.8
|
|
|
|
0.7
|
|
Free Cash Flow
|
|
$
|
(9.1
|
)
|
|
$
|
53.4
|
|
Plus:
|
|
|
|
|
|
|
|
|
ValleyCrest land and building acquisition (f)
|
|
|
—
|
|
|
|
21.6
|
|
Adjusted Free Cash Flow
|
|
$
|
(9.1
|
)
|
|
$
|
75.0
|
|
|
|
|
|
|
|
|
|
|
(*) Amounts may not total due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BrightView Holdings, Inc.
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(Unaudited)
|
|
|
|
(a)
|
|
Represents costs incurred to establish public company financial
reporting compliance, including costs to comply with the
requirements of Sarbanes-Oxley and the accelerated adoption of the
new revenue recognition standard (ASU 2014-09 – Revenue from
Contracts with Customers), and other miscellaneous costs.
|
|
|
|
(b)
|
|
Business transformation and integration costs consist of (i)
severance and related costs; (ii) vehicle fleet rebranding costs;
(iii) business integration costs and (iv) information technology
infrastructure transformation costs and other.
|
|
|
|
|
|
Three Months Ended
December 31,
|
(in millions)*
|
|
2018
|
|
|
2017
|
Severance and related costs
|
|
$
|
0.5
|
|
|
$
|
2.6
|
Rebranding of vehicle fleet
|
|
|
0.3
|
|
|
|
10.2
|
Business integration
|
|
|
1.1
|
|
|
|
—
|
IT Infrastructure transformation and other
|
|
|
2.3
|
|
|
|
4.0
|
Business transformation and integration costs
|
|
$
|
4.2
|
|
|
$
|
16.8
|
|
|
|
(c)
|
|
Represents equity-based compensation expense recognized for equity
incentive plans outstanding, including $4.0 million related to the
IPO in the three months ended December 31, 2018.
|
|
|
|
(d)
|
|
Represents fees paid pursuant to a monitoring agreement terminated
on July 2, 2018 in connection with the completion of the IPO.
|
|
|
|
(e)
|
|
Represents the tax effect of pre-tax items excluded from Adjusted
Net Income and the removal of the applicable discrete tax items,
which collectively result in a reduction of income tax. The tax
effect of pre-tax items excluded from Adjusted Net Income is
computed using the statutory rate related to the jurisdiction that
was impacted by the adjustment after taking into account the impact
of permanent differences and valuation allowances. Discrete tax
items include changes in laws or rates, changes in uncertain tax
positions relating to prior years and changes in valuation
allowances. The three months ended December 31, 2017 amount includes
a $40.5 million benefit recognized as a result of the reduction in
the U.S. corporate income tax rate from 35% to 21% under the U.S.
Tax Cuts and Jobs Act.
|
|
|
|
|
|
Three Months Ended
December 31,
|
(in millions)*
|
|
2018
|
|
|
2017
|
Tax impact of pre-tax income adjustments
|
|
$
|
5.8
|
|
|
$
|
18.1
|
Discrete tax items
|
|
|
0.6
|
|
|
|
40.5
|
Income tax adjustment
|
|
$
|
6.4
|
|
|
$
|
58.6
|
(f)
|
|
Represents the acquisition of legacy ValleyCrest land and buildings
in October 2017.
|
|
|
|
|
|
|
(*) Amounts may not total due to rounding.
|
|
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20190207005088/en/
INVESTOR RELATIONS CONTACT:
Daniel Schleiniger, VP of
Investor Relations
484.567.7148
Daniel.Schleiniger@BrightView.com
MEDIA CONTACT:
Fred Jacobs, VP of Communications & Public
Affairs
484.567.7244
Fred.Jacobs@BrightView.com
Source: BrightView Landscapes